Valuation SCG Packaging Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-29			5-day change	1st Jan Change
27.25 ^THB	-3.54%		-5.22%	+59.36%

10-27	SCG Packaging Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10-13	Krungsri Securities Upgrades SCG Packaging to Buy from Neutral; Price Target is THB35	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	297,285	244,696	154,545	84,141	73,409	116,984	-	-
Change	-	-17.69%	-36.84%	-45.56%	-12.76%	59.36%	-	-
Enterprise Value (EV) ¹	328,341	282,521	180,979	135,476	126,316	163,289	159,687	155,224
Change	-	-13.96%	-35.94%	-25.14%	-6.76%	29.27%	-2.21%	-2.79%
P/E	35.9x	42.2x	29.5x	22.8x	18x	15.9x	15.3x	13.8x
PBR	3.07x	2.52x	2x	1.1x	0.81x	1.49x	1.39x	1.34x
PEG	-	-1.4x	-3.06x	-0.8x	1.7x	0.2x	3.62x	1.3x
Capitalization / Revenue	2.39x	1.68x	1.19x	0.63x	0.59x	0.88x	0.85x	0.82x
EV / Revenue	2.64x	1.93x	1.4x	1.02x	1.02x	1.23x	1.16x	1.09x
EV / EBITDA	15.5x	14.6x	10.9x	8.95x	7.25x	7.76x	7.49x	6.97x
EV / EBIT	25.6x	29.1x	24.3x	23.1x	20.6x	13.7x	13.5x	12.2x
EV / FCF	-26.4x	80.4x	13.8x	16.3x	11.9x	14.2x	14.5x	13.2x
FCF Yield	-3.79%	1.24%	7.25%	6.15%	8.4%	7.04%	6.91%	7.58%
Dividend per Share ²	0.65	0.6	0.55	0.55	0.6	0.7978	0.8555	0.9124
Rate of return	0.94%	1.05%	1.53%	2.81%	3.51%	2.93%	3.14%	3.35%
EPS ²	1.93	1.35	1.22	0.86	0.95	1.711	1.784	1.975
Distribution rate	33.7%	44.4%	45.1%	64%	63.2%	46.6%	48%	46.2%
Net sales ¹	124,223	146,068	129,398	132,784	124,374	132,921	137,596	142,527
EBITDA ¹	21,150	19,402	16,646	15,132	17,424	21,051	21,317	22,274
EBIT ¹	12,835	9,703	7,440	5,873	6,123	11,906	11,831	12,766
Net income ¹	8,294	5,801	5,248	3,699	4,069	7,409	7,837	8,513
Net Debt ¹	31,056	37,825	26,434	51,334	52,907	46,305	42,703	38,240
Reference price ²	69.25	57.00	36.00	19.60	17.10	27.25	27.25	27.25
Nbr of stocks (in thousands)	4,292,920	4,292,920	4,292,920	4,292,920	4,292,920	4,293,000	-	-
Announcement Date	1/25/22	1/24/23	1/23/24	1/28/25	1/27/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PACKAGING CORPORATION OF AMERICA	26x	2.57x	12.25x	2.13%	22.54B
SMURFIT WESTROCK PLC	28.99x	1.1x	7.42x	4.31%	22.28B
INTERNATIONAL PAPER COMPANY	-22.81x	1.15x	9.31x	5.22%	19.08B
SIG GROUP AG	21.51x	2.44x	9.98x	1.78%	6.73B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.92x	2.25x	13.8x	3.01%	5.07B
SONOCO PRODUCTS COMPANY	-9.83x	1.19x	7.18x	4.29%	4.93B
MONDI PLC	-46.4x	0.83x	8.5x	2.09%	4.51B
SCG PACKAGING	15.92x	1.23x	7.76x	2.93%	3.47B
HUHTAMÄKI OYJ	12.67x	0.97x	6.53x	4.53%	3.02B
Average	5.11x	1.53x	9.19x	3.37%	10.18B
Weighted average by Cap.	9.58x	1.63x	9.57x	3.55%